Balance sheet
Code20242025
Assets
Total assets20/58€6.16M€6.41M▲
Fixed assets21/28€2.40M€2.63M▲
Intangible fixed assets21€18k€7k▼
Tangible fixed assets22/27€2.37M€2.62M▲
Land and buildings22€1.81M€1.70M▼
Plant, machinery and equipment23€231k€208k▼
Furniture and vehicles24€138k€276k▲
Leasing and similar rights25€182k€425k▲
Other tangible fixed assets26€8k€8k▼
Financial fixed assets28€8k€8k▲
Other financial fixed assets284/8€8k€8k▲
Shares284€7k€7k=
Amounts receivable and cash guarantees285/8€670€805▲
Current assets29/58€3.77M€3.77M▲
Amounts receivable after more than one year29€300k€300k=
Other amounts receivable291€300k€300k=
Stocks and contracts in progress3€1.75M€1.60M▼
Stocks30/36€1.75M€1.60M▼
Goods purchased for resale34€1.75M€1.60M▼
Amounts receivable within one year40/41€1.35M€1.47M▲
Trade receivables40€1.18M€1.38M▲
Other amounts receivable41€175k€92k▼
Cash at bank and in hand54/58€270k€315k▲
Deferred charges and accrued income490/1€93k€95k▲
Equity and liabilities
Total equity and liabilities10/49€6.16M€6.41M▲
Equity10/15€1.82M€1.85M▲
Contributions10/11€300k€300k=
Reserves13€1.51M€1.55M▲
Non-distributable reserves130/1€27k€27k=
Reserves not available under the articles1311€27k€27k=
Distributable reserves133€1.48M€1.52M▲
Profit (loss) carried forward14€5k€5k▼
Investment grants15€3k€2k▼
Amounts payable17/49€4.35M€4.55M▲
Amounts payable after more than one year17€1.62M€1.53M▼
Financial debts170/4€1.62M€1.53M▼
Subordinated loans170€60k€60k=
Leasing and similar obligations172€101k€291k▲
Credit institutions173€1.46M€1.18M▼
Amounts payable within one year42/48€2.71M€3.02M▲
Current portion of amounts payable after more than one year42€434k€528k▲
Financial debts43€1.36M€1.32M▼
Credit institutions430/8€1.36M€1.32M▼
Trade debts44€587k€701k▲
Suppliers440/4€587k€701k▲
Taxes, remuneration and social security45€333k€467k▲
Taxes450/3€163k€263k▲
Remuneration and social security454/9€169k€204k▲
Accrued charges and deferred income492/3€12k€4k▼
Income statement
Code20242025
Operating income70/76A€13.18M€16.36M▲
Turnover70€13.05M€16.25M▲
Other operating income74€130k€108k▼
Operating charges60/66A€12.88M€16.21M▲
Goods for resale, raw materials and consumables60€10.08M€13.00M▲
Purchases600/8€10.13M€12.84M▲
Change in stocks: decrease (increase)609€-59k€158k▲
Services and other goods61€1.08M€1.29M▲
Remuneration, social security and pensions62€1.41M€1.57M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€252k€325k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-40k€-31k▲
Other operating charges640/8€109k€60k▼
Operating profit (loss)9901€296k€148k▼
Financial income75/76B€113k€141k▲
Recurring financial income75€113k€141k▲
Income from current assets751€10k€10k▲
Other financial income752/9€103k€131k▲
Financial charges65/66B€219k€225k▲
Recurring financial charges65€219k€225k▲
Debt charges650€170k€155k▼
Other financial charges652/9€49k€70k▲
Profit (loss) for the period before taxes9903€190k€65k▼
Income taxes67/77€67k€25k▼
Taxes670/3€67k€25k▼
Profit (loss) for the period9904€123k€40k▼
Profit (loss) for the period to be appropriated9905€123k€40k▼
Appropriation of the result
Profit (loss) to be appropriated9906€125k€45k▼
Profit (loss) brought forward from the previous period14P€3k€5k▲
Transfer to equity691/2€120k€40k▼
To other reserves6921€120k€40k▼
Social balance
Average headcount (FTE)908716.617.5▲